|
Net Income
|
| | | | | | | | -0.14M | -0.00M | -0.00M | -0.00M | 0.00M | -0.01M | -0.00M | -0.21M | -0.19M | -1.29M | -0.10M | -0.53M | -0.53M | -0.60M | -0.02M | -0.02M | -0.02M | 0.01M | -0.21M | -0.05M | -0.02M | -0.03M | -0.02M | -0.03M | -0.02M | -0.23M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.04M | -0.01M | -0.02M | -0.18M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | 0.40M | | | | 0.11M | | | | | | | | | | | | | | | | | | 0.02M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | -0.62M | | | | -0.33M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.02M | -516.00 | -0.01M | -0.01M | -930.00 | -0.06M | -0.06M | -0.07M | -0.01M | -0.08M | -0.08M | -0.08M | -0.01M | -0.01M | -0.32M | -0.11M | -0.77M | | -0.40M | -0.39M | | 0.79M | -0.00M | -0.00M | -0.00M | 0.05M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 0.29M | -0.58M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | -0.00M | 305.00 | 0.00M | -0.01M | -0.05M | 0.04M | -0.01M | -0.07M | | 0.07M | | | | -0.03M | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | 0.01M | -0.02M | 0.01M | -0.01M | -0.08M | -0.03M | -0.02M | -0.00M | -0.05M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | -0.04M | 0.11M | -0.01M | 0.05M | -0.05M | 0.13M | -0.03M | 0.02M | | 0.01M | | 249.00 | 0.02M | -249.00 | 0.00M | -0.00M | 0.01M | | -0.00M | -0.01M | -298.00 | -1.00 | 596.00 | -298.00 | -298.00 | | 0.01M | -0.01M | -497.00 | 0.17M |
|
Change in Accured Expenses
|
| -0.00M | -500.00 | | 0.05M | 0.00M | 0.05M | 0.05M | 0.07M | -0.00M | 0.07M | 0.07M | 0.11M | -0.01M | -0.01M | -956.00 | 0.04M | 0.07M | | 0.02M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | -0.01M | -0.11M | 0.01M | -0.03M | -0.03M | 0.03M | 0.02M | 0.04M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | -0.00M | -0.03M | -0.01M | 2.00 | -0.00M | -0.02M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 930.00 | 930.00 | 930.00 | 0.01M | 930.00 | 0.07M | 0.07M | 0.07M | 0.01M | 0.08M | 0.08M | 0.08M | 0.01M | 0.01M | 0.09M | 0.12M | 1.78M | | -0.00M | 0.47M | | -0.47M | | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M |
|
Change in Cash
|
| -0.01M | -0.00M | -0.01M | -0.00M | | 0.01M | 0.00M | 0.00M | -265.00 | 0.00M | 202.00 | 0.00M | 0.00M | -0.00M | -0.24M | 0.01M | 1.00M | | -0.40M | 0.06M | | 0.34M | -0.00M | -0.00M | -0.00M | 0.05M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | 0.00M | -0.00M | -942.00 | 983.00 | 0.00M | -0.00M | 868.00 | -0.00M | 3.00 |
|
Free Cash Flow
|
| -0.02M | -516.00 | -0.01M | -0.01M | -930.00 | -0.06M | -0.06M | -0.07M | -0.01M | -0.08M | -0.08M | -0.08M | -0.01M | -0.01M | -0.32M | -0.11M | -0.77M | | -0.40M | -0.39M | | 0.79M | -0.00M | -0.00M | -0.00M | 0.05M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M |
|
Net Cash Flow
|
| -0.02M | 414.00 | -0.01M | -0.00M | | 0.01M | 0.00M | 0.00M | -265.00 | 0.00M | 202.00 | 0.00M | -507.00 | -0.03M | -0.24M | 0.01M | 1.00M | -0.02M | -0.40M | 0.08M | | 0.34M | -0.00M | -0.00M | -0.00M | 0.05M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | 0.00M | -0.00M | -942.00 | 983.00 | 0.00M | -0.00M | 868.00 | -0.00M | 3.00 |